Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.71% first-year return on $261k initial cash invested.
-19.71%
Cash On Cash
1.99%
Cap Rate
0.32
DSCR
$4,150
Rent
-$4,281
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,150 income − $8,431 expenses = $4,281 out of pocket
Investment Breakdown
|
Purchase Price
$1155k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$261k
Downpayment
20%
$231k
Closing costs
1%
$11,554
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,150
Total Expenses
$8,431
Mortgage P&I
145%
$6,031
Property Taxes
14%
$572
Home Insurance
10%
$418
HOA
0%
$0
Property Management
12%
$498
CapEx
4%
$166
Vacancy
3%
$124
Maintenance
4%
$166
Other
11%
$456